Valuation Inpex Corporation

Stocks

1605

JP3294460005

Oil & Gas Exploration and Production

Market Closed - Japan Exchange Other stock markets 10:30:00 16/07/2026 +04			5-day change	1st Jan Change
3,429.00 ^JPY	-0.61%		+1.21%	+9.66%

02:15pm	Inpex Starts Work at $20.9 Billion Abadi LNG Project in Indonesia	MT
11:44am	Japan's Inpex breaks ground on Abadi gas project in Indonesia	RE

Company Valuation: Inpex Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,389,291	1,823,168	2,396,325	2,359,995	3,667,424	3,985,149	-	-
Change	-	31.23%	31.44%	-1.52%	55.4%	8.66%	-	-
Enterprise Value (EV) ¹	2,367,740	2,865,586	3,380,591	3,182,231	4,743,762	5,317,533	5,171,173	5,105,507
Change	-	21.03%	17.97%	-5.87%	49.07%	12.1%	-2.75%	-1.27%
P/E	6.51x	4.35x	6.63x	5.71x	9.45x	8.25x	8.29x	8.56x
PBR	0.44x	0.48x	0.58x	0.49x	0.77x	0.78x	0.73x	0.69x
PEG	-	0x	-0.6x	0.3x	-2.25x	0.3x	-19.45x	-2.7x
Capitalization / Revenue	1.12x	0.78x	1.11x	1.04x	1.82x	1.66x	1.7x	1.76x
EV / Revenue	1.9x	1.23x	1.56x	1.4x	2.36x	2.22x	2.21x	2.26x
EV / EBITDA	2.98x	1.86x	2.46x	1.95x	3.19x	3.15x	3.11x	3.2x
EV / EBIT	4.01x	2.3x	3.01x	2.5x	4.18x	3.75x	3.83x	3.98x
EV / FCF	8.64x	12.7x	5.92x	9x	189x	18x	16.4x	17x
FCF Yield	11.6%	7.88%	16.9%	11.1%	0.53%	5.55%	6.11%	5.88%
Dividend per Share ²	48	62	74	86	100	110.7	117.9	123.2
Rate of return	4.79%	4.44%	3.89%	4.36%	3.2%	3.23%	3.44%	3.59%
EPS ²	153.9	320.7	287	345.3	330.8	415.6	413.8	400.7
Distribution rate	31.2%	19.3%	25.8%	24.9%	30.2%	26.6%	28.5%	30.7%
Net sales ¹	1,244,369	2,324,660	2,165,702	2,265,837	2,011,351	2,398,307	2,343,587	2,263,675
EBITDA ¹	793,841	1,538,968	1,374,129	1,631,019	1,486,812	1,686,353	1,660,782	1,593,814
EBIT ¹	590,657	1,246,408	1,121,844	1,271,789	1,135,440	1,419,500	1,349,330	1,282,222
Net income ¹	223,048	438,276	371,531	427,344	393,836	477,894	465,916	442,194
Net Debt ¹	978,449	1,042,418	984,266	822,236	1,076,338	1,332,384	1,186,024	1,120,358
Reference price ²	1,002.00	1,396.00	1,904.50	1,970.50	3,127.00	3,429.00	3,429.00	3,429.00
Nbr of stocks (in thousands)	1,386,518	1,305,994	1,258,244	1,197,663	1,172,825	1,162,190	-	-
Announcement Date	09/02/22	09/02/23	13/02/24	13/02/25	12/02/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INPEX CORPORATION	8.3x	2.23x	3.17x	3.21%	24.73B
CONOCOPHILLIPS	10.94x	2.12x	5.09x	3.04%	136B
CANADIAN NATURAL RESOURCES LIMITED	10.97x	3.06x	5.69x	4.15%	89.02B
EOG RESOURCES, INC.	7.81x	2.65x	4.47x	3.01%	73.22B
OCCIDENTAL PETROLEUM CORPORATION	7.88x	2.52x	4.01x	1.9%	53.48B
DIAMONDBACK ENERGY, INC.	12.13x	3.5x	4.99x	2.28%	53.38B
CENOVUS ENERGY INC.	8.64x	1.31x	4.52x	2.23%	51.25B
DEVON ENERGY CORPORATION	9.66x	2.4x	4.58x	2.73%	49.52B
WOODSIDE ENERGY GROUP LTD	10.89x	3.11x	4.6x	6.99%	39.82B
EQT CORPORATION	10.31x	3.78x	5.39x	1.33%	30.8B
Average	9.75x	2.67x	4.65x	3.09%	60.1B
Weighted average by Cap.	9.95x	2.59x	4.81x	3.12%